12311 Pegasus RdBellemontAZ86015
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Bellemont at 12311 Pegasus Rd, Bellemont, AZ, 86015 uses $166,145 cash to close to unlock $3,295/yr annual cash flow and $275/mo monthly cash flow. Total monthly income runs $3,260/mo, and a $2,472/mo payment keeps the spread at $275/mo. Purchase price stands at $505,000, and rental yield measures 7.75% with $3,260/mo rent. Return on cash invested shows 22.04% in year one, and 5% annual appreciation builds toward $139,522 over five years. Five-year ROI reaches 113.89% and total cumulative return in cash records $189,222. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,260/mo property income covering a $2,472/mo payment rather than investor’s personal income.
Single Family
Built in 2018
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 86015, Bellemont, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 455 (100%) |
| Owner Occupied HU | 366 (80.4%) |
| Renter Occupied HU | 55 (12.1%) |
| Vacant Housing Units | 34 ( 7.5%) |
| Median Home Value | $575,806 |
| Average Home Value | $580,383 |
Housing Distribution
Address Breakdown
Residential
692
Single Family
5
Multi-Family
687
Businesses
43
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices